| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 970.00 | | 2 970.00 | 2 970.00 |
BX Customers and related accounts | 1 539.00 | | 1 539.00 | 1 539.00 |
BZ Other receivables | 452 097.00 | | 452 097.00 | 452 097.00 |
CF Cash and cash equivalents | 1 639.00 | | 1 639.00 | 1 639.00 |
CJ TOTAL (II) | 455 275.00 | | 455 275.00 | 455 275.00 |
CO Grand total (0 to V) | 458 245.00 | | 458 245.00 | 458 245.00 |
CU Other investments | 2 970.00 | | 2 970.00 | 2 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 327 357.00 | | | 327 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -200 580.00 | | | -200 580.00 |
DL TOTAL (I) | 137 777.00 | | | 137 777.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 015.00 | | | 144 015.00 |
DX Trade payables and related accounts | 176 452.00 | | | 176 452.00 |
EC TOTAL (IV) | 320 467.00 | | | 320 467.00 |
EE Grand total (I to V) | 458 245.00 | | | 458 245.00 |
EG Accrued income and payables due within one year | 320 467.00 | | | 320 467.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 213.00 | |
GF Total Operating Expenses (II) | | | 4 213.00 | |
GG - OPERATING RESULT (I - II) | | | -4 212.00 | |
GI Supported loss or transferred profit (IV) | | | 216 497.00 | |
GL Other interest and similar income | | | 20 332.00 | |
GP Total financial income (V) | | | 20 332.00 | |
GR Interest and similar expenses | | | 203.00 | |
GU Total financial expenses (VI) | | | 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -200 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 332.00 | | | 20 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 912.00 | | | 220 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -200 580.00 | | | -200 580.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 970.00 | | | 2 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 970.00 | |
I4 DECREASES Grand Total | | | 2 970.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 970.00 | | | 2 970.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 176 452.00 | 176 452.00 | | 176 452.00 |
UX Other trade receivables | 1 539.00 | 1 539.00 | | 1 539.00 |
VB VAT | 2 002.00 | 2 002.00 | | 2 002.00 |
VC Group and associates | 450 095.00 | 450 095.00 | | 450 095.00 |
VI Group and Associates | 144 015.00 | 144 015.00 | | 144 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 453 635.00 | 453 636.00 | | 453 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 320 467.00 | 320 467.00 | | 320 467.00 |
